3-bedroom
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
4.0-6.9 is a mixed signal. Use caution and verify block-by-block.
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $22,850 | $13,905 | $8,719 | $87,447 |
| 2 | $23,776 | $14,608 | $9,421 | $90,070 |
| 3 | $24,740 | $15,342 | $10,156 | $92,773 |
| 4 | $25,742 | $16,110 | $10,923 | $95,556 |
| 5 | $26,786 | $16,912 | $11,726 | $98,422 |